[AMEDIA] YoY Quarter Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 3,964 3,749 2,468 3,555 6,873 11,663 10,852 -15.45% YoY % 5.73% 51.90% -30.58% -48.28% -41.07% 7.47% - Horiz. % 36.53% 34.55% 22.74% 32.76% 63.33% 107.47% 100.00%
PBT -1,128 285 -1,408 -5,620 282 3,673 4,454 - YoY % -495.79% 120.24% 74.95% -2,092.91% -92.32% -17.53% - Horiz. % -25.33% 6.40% -31.61% -126.18% 6.33% 82.47% 100.00%
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -1,128 285 -1,408 -5,620 282 3,673 4,454 - YoY % -495.79% 120.24% 74.95% -2,092.91% -92.32% -17.53% - Horiz. % -25.33% 6.40% -31.61% -126.18% 6.33% 82.47% 100.00%
NP to SH -1,083 330 -1,363 -5,575 327 3,675 4,458 - YoY % -428.18% 124.21% 75.55% -1,804.89% -91.10% -17.56% - Horiz. % -24.29% 7.40% -30.57% -125.06% 7.34% 82.44% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 5,092 3,464 3,876 9,175 6,591 7,990 6,398 -3.73% YoY % 47.00% -10.63% -57.75% 39.20% -17.51% 24.88% - Horiz. % 79.59% 54.14% 60.58% 143.40% 103.02% 124.88% 100.00%
Net Worth 24,114 23,228 31,585 131,664 149,438 83,719 63,776 -14.96% YoY % 3.81% -26.46% -76.01% -11.89% 78.50% 31.27% - Horiz. % 37.81% 36.42% 49.52% 206.45% 234.32% 131.27% 100.00%
Dividend 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 24,114 23,228 31,585 131,664 149,438 83,719 63,776 -14.96% YoY % 3.81% -26.46% -76.01% -11.89% 78.50% 31.27% - Horiz. % 37.81% 36.42% 49.52% 206.45% 234.32% 131.27% 100.00%
NOSH 239,464 239,464 239,464 1,186,170 1,090,000 503,424 227,448 0.86% YoY % 0.00% 0.00% -79.81% 8.82% 116.52% 121.34% - Horiz. % 105.28% 105.28% 105.28% 521.51% 479.23% 221.34% 100.00%
Ratio Analysis 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -28.46 % 7.60 % -57.05 % -158.09 % 4.10 % 31.49 % 41.04 % - YoY % -474.47% 113.32% 63.91% -3,955.85% -86.98% -23.27% - Horiz. % -69.35% 18.52% -139.01% -385.21% 9.99% 76.73% 100.00%
ROE -4.49 % 1.42 % -4.32 % -4.23 % 0.22 % 4.39 % 6.99 % - YoY % -416.20% 132.87% -2.13% -2,022.73% -94.99% -37.20% - Horiz. % -64.23% 20.31% -61.80% -60.52% 3.15% 62.80% 100.00%
Per Share 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.66 1.57 1.03 0.30 0.63 2.32 4.77 -16.12% YoY % 5.73% 52.43% 243.33% -52.38% -72.84% -51.36% - Horiz. % 34.80% 32.91% 21.59% 6.29% 13.21% 48.64% 100.00%
EPS -0.45 0.14 -0.57 -0.47 0.03 0.73 1.96 - YoY % -421.43% 124.56% -21.28% -1,666.67% -95.89% -62.76% - Horiz. % -22.96% 7.14% -29.08% -23.98% 1.53% 37.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1007 0.0970 0.1319 0.1110 0.1371 0.1663 0.2804 -15.68% YoY % 3.81% -26.46% 18.83% -19.04% -17.56% -40.69% - Horiz. % 35.91% 34.59% 47.04% 39.59% 48.89% 59.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 311,302 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.27 1.20 0.79 1.14 2.21 3.75 3.49 -15.50% YoY % 5.83% 51.90% -30.70% -48.42% -41.07% 7.45% - Horiz. % 36.39% 34.38% 22.64% 32.66% 63.32% 107.45% 100.00%
EPS -0.35 0.11 -0.44 -1.79 0.11 1.18 1.43 - YoY % -418.18% 125.00% 75.42% -1,727.27% -90.68% -17.48% - Horiz. % -24.48% 7.69% -30.77% -125.17% 7.69% 82.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0775 0.0746 0.1015 0.4229 0.4800 0.2689 0.2049 -14.95% YoY % 3.89% -26.50% -76.00% -11.90% 78.51% 31.23% - Horiz. % 37.82% 36.41% 49.54% 206.39% 234.26% 131.23% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.0950 0.1400 0.0900 0.0600 0.0950 0.1350 0.1400 -
P/RPS 5.74 8.94 8.73 20.02 15.07 5.83 2.93 11.85% YoY % -35.79% 2.41% -56.39% 32.85% 158.49% 98.98% - Horiz. % 195.90% 305.12% 297.95% 683.28% 514.33% 198.98% 100.00%
P/EPS -21.01 101.59 -15.81 -12.77 316.67 18.49 7.14 - YoY % -120.68% 742.57% -23.81% -104.03% 1,612.66% 158.96% - Horiz. % -294.26% 1,422.83% -221.43% -178.85% 4,435.15% 258.96% 100.00%
EY -4.76 0.98 -6.32 -7.83 0.32 5.41 14.00 - YoY % -585.71% 115.51% 19.28% -2,546.88% -94.09% -61.36% - Horiz. % -34.00% 7.00% -45.14% -55.93% 2.29% 38.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.94 1.44 0.68 0.54 0.69 0.81 0.50 11.09% YoY % -34.72% 111.76% 25.93% -21.74% -14.81% 62.00% - Horiz. % 188.00% 288.00% 136.00% 108.00% 138.00% 162.00% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 21/04/17 23/05/16 26/05/15 28/05/14 24/04/13 05/10/12 -
Price 0.0900 0.1100 0.0850 0.0500 0.0800 0.1350 0.1400 -
P/RPS 5.44 7.03 8.25 16.68 12.69 5.83 2.93 10.86% YoY % -22.62% -14.79% -50.54% 31.44% 117.67% 98.98% - Horiz. % 185.67% 239.93% 281.57% 569.28% 433.11% 198.98% 100.00%
P/EPS -19.90 79.82 -14.93 -10.64 266.67 18.49 7.14 - YoY % -124.93% 634.63% -40.32% -103.99% 1,342.24% 158.96% - Horiz. % -278.71% 1,117.93% -209.10% -149.02% 3,734.87% 258.96% 100.00%
EY -5.03 1.25 -6.70 -9.40 0.38 5.41 14.00 - YoY % -502.40% 118.66% 28.72% -2,573.68% -92.98% -61.36% - Horiz. % -35.93% 8.93% -47.86% -67.14% 2.71% 38.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.89 1.13 0.64 0.45 0.58 0.81 0.50 10.08% YoY % -21.24% 76.56% 42.22% -22.41% -28.40% 62.00% - Horiz. % 178.00% 226.00% 128.00% 90.00% 116.00% 162.00% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AMEDIA - Q12015.pdf 
